Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker / Industry / Sector

Incheon City Gas Co., Ltd. (034590.KS)

Company Dividend Discount ModelIndustry: Regulated GasSector: Utilities

Valuation Snapshot

Stable Growth$52,568.73 - $88,680.52$68,355.85
Multi-Stage$102,584.06 - $112,866.37$107,625.31
Blended Fair Value$87,990.58
Current Price$26,050.00
Upside237.78%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.96%1,250.441,250.441,250.441,250.441,250.441,250.441,250.441,250.441,250.441,250.44
YoY Growth--0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%9.99%
Dividend Yield--5.12%4.93%4.72%4.70%4.85%5.32%4.28%4.18%4.14%4.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)18,059.72
(-) Cash Dividends Paid (M)5,152.50
(=) Cash Retained (M)12,907.22
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,611.942,257.461,354.48
Cash Retained (M)12,907.2212,907.2212,907.22
(-) Cash Required (M)-3,611.94-2,257.46-1,354.48
(=) Excess Retained (M)9,295.2710,649.7511,552.74
(/) Shares Outstanding (M)4.124.124.12
(=) Excess Retained per Share2,255.832,584.542,803.69
LTM Dividend per Share1,250.441,250.441,250.44
(+) Excess Retained per Share2,255.832,584.542,803.69
(=) Adjusted Dividend3,506.273,834.984,054.12
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-0.33%0.67%1.67%
Fair Value$52,568.73$68,355.85$88,680.52
Upside / Downside101.80%162.40%240.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)18,059.7218,181.4518,304.0118,427.3918,551.6118,676.6619,236.96
Payout Ratio28.53%40.82%53.12%65.41%77.71%90.00%92.50%
Projected Dividends (M)5,152.507,422.459,722.7612,053.7514,415.7216,808.9917,794.19

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-0.33%0.67%1.67%
Year 1 PV (M)6,911.746,981.097,050.43
Year 2 PV (M)8,430.848,600.858,772.57
Year 3 PV (M)9,732.9410,028.8310,330.66
Year 4 PV (M)10,839.2411,280.8111,735.75
Year 5 PV (M)11,769.1312,371.4812,998.24
PV of Terminal Value (M)375,019.29394,212.85414,184.35
Equity Value (M)422,703.18443,475.91465,072.00
Shares Outstanding (M)4.124.124.12
Fair Value$102,584.06$107,625.31$112,866.37
Upside / Downside293.80%313.15%333.27%

High-Yield Dividend Screener

« Prev Page 25 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
8952.TJapan Real Estate Investment Corporation5.59%$7,312.3570.16%
AEGN.ATAegean Airlines S.A.5.59%$0.8128.27%
KMDS.JKPT Kurniamitra Duta Sentosa, Tbk5.59%$38.0052.57%
RECLTD.BOREC Limited5.59%$21.3032.48%
2488.HKLaunch Tech Company Limited5.58%$0.4931.82%
ANIM3.SAAnima Holding S.A.5.58%$0.1844.03%
PROF-B.STProfilGruppen AB (publ)5.58%$6.6456.11%
SOL.AXWashington H. Soul Pattinson and Company Limited5.58%$2.0979.15%
1128.HKWynn Macau, Limited5.57%$0.3352.58%
1585.HKYadea Group Holdings Ltd.5.57%$0.6444.68%
SBOK.STScandBook Holding AB (publ)5.57%$2.7567.47%
003470.KSYuanta Securities Korea Co., Ltd.5.56%$203.1264.57%
AEDAS.MCAedas Homes, S.A.5.56%$1.3344.89%
DTL.AXData#3 Limited5.56%$0.5085.44%
IMAS.JKPT Indomobil Sukses Internasional Tbk5.56%$63.4361.82%
SFQ.DESAF-Holland SE5.56%$0.8475.48%
058430.KSPOSCO STEELEON Co., Ltd.5.55%$2,160.0746.25%
2192.HKMedlive Technology Co., Ltd.5.55%$0.5565.76%
8968.TFukuoka REIT Corporation5.55%$10,438.6663.61%
CY6U.SICapitaLand India Trust5.55%$0.0723.56%
INLIF.ATInterlife General Insurance Company S.A.5.55%$0.3626.26%
0A0C.LStadler Rail AG5.54%$1.0971.26%
1289.HKWuxi Sunlit Science and Technology Company Limited5.54%$0.1622.04%
2686.HKAAG Energy Holdings Limited5.54%$0.1029.66%
SNK.WASanok Rubber Company Spólka Akcyjna5.54%$1.1993.14%
0IZM.LABG Sundal Collier Holding ASA5.53%$0.4584.38%
600681.SSBestsun Energy Co., Ltd.5.53%$0.2495.34%
605009.SSHangzhou Haoyue Personal Care Co., Ltd5.53%$1.7190.38%
KSB3.DEKSB SE & Co. KGaA5.53%$52.7634.72%
000581.SZWeifu High-Technology Group Co., Ltd.5.52%$1.1471.66%
0QO1.LSchindler Holding AG5.52%$10.9983.82%
1061.HKEssex Bio-Technology Limited5.52%$0.2120.70%
HGSB.OLHaugesund Sparebank5.52%$8.8625.30%
603408.SSRunner (Xiamen) Corp.5.51%$0.7576.83%
PERR.PAGérard Perrier Industrie S.A.5.51%$4.6047.56%
009180.KSHansol Logistics Co., Ltd.5.50%$149.8936.63%
601339.SSBros Eastern.,Ltd5.50%$0.3287.29%
9905.TWGreat China Metal Ind. Co., Ltd.5.50%$1.0975.18%
FIQE3.SAUnifique Telecomunicações S.A.5.50%$0.2748.37%
M-STOR.BKMFC-Strategic Storage Fund5.50%$0.4482.25%
SYNTEC.BKSyntec Construction Public Company Limited5.50%$0.0924.68%
TPAC.BKThai Plaspac Public Company Limited5.50%$0.4536.96%
WIK.WAWikana S.A.5.50%$0.4079.03%
600713.SSNanJing Pharmaceutical Company Limited5.49%$0.3078.15%
ATIC.JKPT Anabatic Technologies Tbk5.49%$35.4144.79%
000672.SZGansu Shangfeng Cement Co.,Ltd5.48%$0.7191.94%
069260.KSTKG Huchems Co.,Ltd.5.47%$998.9065.46%
NCK.AXNick Scali Limited5.47%$1.2979.89%
000270.KSKia Corporation5.46%$6,584.2832.69%
002014.SZHuangshan Novel Co.,Ltd5.46%$0.6584.41%